Financhill
Buy
70

EBKDY Quote, Financials, Valuation and Earnings

Last price:
$44.32
Seasonality move :
8.33%
Day range:
$43.10 - $43.76
52-week range:
$23.70 - $43.89
Dividend yield:
3.87%
P/E ratio:
10.45x
P/S ratio:
2.92x
P/B ratio:
1.31x
Volume:
35K
Avg. volume:
78.7K
1-year change:
70.09%
Market cap:
$33.9B
Revenue:
$11.8B
EPS (TTM):
$4.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.2B $9B $8.9B $11.2B $11.8B
Revenue Growth (YoY) 0.76% 9.85% -1.52% 26.19% 5.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $991.1M $1.1B $1.1B $1.6B $1.7B
Other Inc / (Exp) $78.1M $166.1M $691.8M -$483.9M -$187.2M
Operating Expenses $5.1B $5.3B $5.1B $5.8B $6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $3.5B $3.4B $5.2B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $391.1M $621.4M $586.4M $946.2M $1.1B
Net Income to Company $1.2B $2.8B $2.8B $4.2B $4.3B
 
Minority Interest in Earnings -$276.7M -$573.6M -$529.4M -$999.2M -$886.4M
Net Income to Common Excl Extra Items $894.3M $2.3B $2.3B $3.2B $3.4B
 
Basic EPS (Cont. Ops) $0.90 $2.47 $2.55 $3.68 $3.90
Diluted EPS (Cont. Ops) $0.90 $2.47 $2.55 $3.68 $3.89
Weighted Average Basic Share $852.6M $852.5M $854M $851.9M $831.7M
Weighted Average Diluted Share $852.6M $852.5M $855M $852.6M $832.4M
 
EBITDA -- -- -- -- --
EBIT $3.6B $5.4B $9B $18.5B $17.9B
 
Revenue (Reported) $8.2B $9B $8.9B $11.2B $11.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.6B $5.4B $9B $18.5B $17.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $2.3B $2.7B $3B $2.9B
Revenue Growth (YoY) 17.94% 4.04% 16.71% 12.77% -2.81%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $238M $250.3M $257.8M $295.4M $324.1M
Other Inc / (Exp) $71.2M $270M -$87.3M $32.6M $46.3M
Operating Expenses $1.5B $1.6B $1.6B $1.5B $1.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $680.9M $684.6M $1.1B $1.4B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.8M $129.7M $199.3M $279.2M $254.6M
Net Income to Company $531.4M $555.4M $878.6M $1.1B $989.1M
 
Minority Interest in Earnings -$103.2M -$51.2M -$240.6M -$265M -$207.3M
Net Income to Common Excl Extra Items $427.9M $503.7M $637.6M $850.5M $781.8M
 
Basic EPS (Cont. Ops) $0.50 $0.59 $0.75 $1.02 $0.96
Diluted EPS (Cont. Ops) $0.50 $0.59 $0.75 $1.02 $0.96
Weighted Average Basic Share $852.5M $852.5M $855.9M $839.3M $817.9M
Weighted Average Diluted Share $852.5M $852.5M $856.1M $839.5M $818.2M
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.5B $4B $4.9B $3.8B
 
Revenue (Reported) $2.2B $2.3B $2.7B $3B $2.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $1.5B $4B $4.9B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.6B $9.1B $9.2B $11.6B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $834.5M $2.1B $2B $1.4B $1.5B
Other Inc / (Exp) $109.3M $365.8M $345M -$359.7M -$175M
Operating Expenses $5.2B $5.4B $5.2B $5.8B $6.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.9B $3.5B $3.8B $5.5B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $429.1M $603.4M $656.4M $1B $1.1B
Net Income to Company $1.4B $2.9B $3.1B $4.5B $4.1B
 
Minority Interest in Earnings -$357.4M -$522.5M -$712.2M -$1B -$829.7M
Net Income to Common Excl Extra Items $1.1B $2.4B $2.4B $3.5B $3.3B
 
Basic EPS (Cont. Ops) $1.13 $2.59 $2.84 $4.23 $4.18
Diluted EPS (Cont. Ops) $1.13 $2.59 $2.84 $4.23 $4.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.7B $5.2B $10.3B $12.5B $10.9B
 
Revenue (Reported) $8.6B $9.1B $9.2B $11.6B $11.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.7B $5.2B $10.3B $12.5B $10.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $2.3B $2.7B $3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $238M $250.3M $257.8M $295.4M $324.1M
Other Inc / (Exp) $71.2M $270M -$87.3M $32.6M $46.3M
Operating Expenses $1.5B $1.6B $1.6B $1.5B $1.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $680.9M $684.6M $1.1B $1.4B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.8M $129.7M $199.3M $279.2M $254.6M
Net Income to Company $531.4M $555.4M $878.6M $1.1B $989.1M
 
Minority Interest in Earnings -$103.2M -$51.2M -$240.6M -$265M -$207.3M
Net Income to Common Excl Extra Items $427.9M $503.7M $637.6M $850.5M $781.8M
 
Basic EPS (Cont. Ops) $0.50 $0.59 $0.75 $1.02 $0.96
Diluted EPS (Cont. Ops) $0.50 $0.59 $0.75 $1.02 $0.96
Weighted Average Basic Share $852.5M $852.5M $855.9M $839.3M $817.9M
Weighted Average Diluted Share $852.5M $852.5M $856.1M $839.5M $818.2M
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.5B $4B $4.9B $3.8B
 
Revenue (Reported) $2.2B $2.3B $2.7B $3B $2.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $1.5B $4B $4.9B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $64.7B $70.1B $52.8B $56.8B $44.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $152.5M $126.8M $144.8M $149.2M $168.6M
Other Current Assets -- -- -- -- --
Total Current Assets $70.4B $75.3B $57.5B $61.4B $48.9B
 
Property Plant And Equipment $3.1B $3B $2.8B $2.9B $2.9B
Long-Term Investments $58B $60B $63.7B $70.2B $78.7B
Goodwill $669.1M $622.7M $596.3M $602.4M $632.7M
Other Intangibles $1B $919.4M $848.3M $850.1M $805.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $341.2B $348.1B $347.3B $372.7B $368.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72M $162.6M $136.2M $292.9M $250.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $313.6B $321.5B $320.2B $341.2B $336.1B
 
Common Stock $1.1B $973.3M $922.3M $931.9M $854.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $21.3B $20.4B $20.7B $23.9B $24.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2B $6.2B $6.4B $7.6B $7.9B
Total Equity $27.6B $26.6B $27.1B $31.5B $32B
 
Total Liabilities and Equity $341.2B $348.1B $347.3B $372.7B $368.1B
Cash and Short Terms $64.7B $70.1B $52.8B $56.8B $44.5B
Total Debt $38.4B $37B $39.2B $49.1B $54.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $88.9B $80.5B $72.1B $57.9B $44.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $188.7M $174.1M $186.5M $203M $230.5M
Other Current Assets -- -- -- -- --
Total Current Assets $94.1B $85.8B $76.9B $62B $48.8B
 
Property Plant And Equipment $3B $2.8B $2.9B $2.9B $3B
Long-Term Investments $55.7B $60.8B $65.4B $72B $85.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $357.5B $363.4B $373.9B $370.1B $387.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $79.5M $170.8M $177.4M $307.1M $339.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $330.8B $336.6B $345.1B $338.4B $353B
 
Common Stock $1B $959.4M $937.3M $909.1M $888.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1B $6.2B $6.7B $7.7B $8.5B
Total Equity $26.7B $26.9B $28.9B $31.7B $34.4B
 
Total Liabilities and Equity $357.5B $363.4B $373.9B $370.1B $387.5B
Cash and Short Terms $88.9B $80.5B $72.1B $57.9B $44.3B
Total Debt $38.8B $38.6B $42.5B $53.2B $59.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2.8B $2.8B $4.2B $4.3B
Depreciation & Amoritzation $701.5M $717.7M $626.4M $684.2M $599.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121.3M -$82.9M -$343.8M -$456.9M -$299.8M
Change in Inventories -- -- -- -- --
Cash From Operations $28B $13.5B -$9.3B $2.8B -$9.8B
 
Capital Expenditures $627.5M $648.4M $505.2M $571.6M $807.4M
Cash Acquisitions $5.7M -$33.8M $126.6M -$13M -$87.7M
Cash From Investing -$401.5M -$571.9M -$245.7M -$648.5M -$920M
 
Dividends Paid (Ex Special Dividend) -$130.9M -$894.5M -$795.2M -$940.8M -$1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$587.8M -$2.1M -$115.8M --
Other Financing Activities -$3.2M -$18.3M $96M $18.4M $55.2M
Cash From Financing $1.3B -$1.5B -$797.3M -$1.1B -$1.7B
 
Beginning Cash (CF) $12.2B $42.4B $48B $38.6B $39.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.9B $11.4B -$10.3B $1B -$12.4B
Ending Cash (CF) $40.9B $53.8B $37.6B $39.7B $27.2B
 
Levered Free Cash Flow $27.3B $12.8B -$9.8B $2.2B -$10.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $531.4M $555.4M $878.6M $1.1B $989.1M
Depreciation & Amoritzation $165.1M $152.6M $146.1M $145.6M $142.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.6M $13.5M -$94.5M -$101M -$12.6M
Change in Inventories -- -- -- -- --
Cash From Operations $22B $853.9M $8.2B -$7.7B -$1.2B
 
Capital Expenditures $112.1M $79.7M $170.8M $64.1M $90.5M
Cash Acquisitions -- -- -$4.3M -$27.2M -$12.6M
Cash From Investing -$103.6M -$44.9M -$125.7M -$86.9M -$98.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.2M -- -$42.4M --
Other Financing Activities -- -- -$1.1M $1.1M $1.1M
Cash From Financing -$16.9M -$7.9M -$6.4M -$55.4M -$7.4M
 
Beginning Cash (CF) $43.2B $51.1B $38.3B $39.8B $26.4B
Foreign Exchange Rate Adjustment -$20.5M $16.8M $114.9M -$78.2M $71.6M
Additions / Reductions $21.9B $801.2M $8.1B -$7.8B -$1.3B
Ending Cash (CF) $65B $51.9B $46.5B $32B $25.2B
 
Levered Free Cash Flow $21.9B $774.3M $8B -$7.7B -$1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $2.9B $3.1B $4.5B $4.1B
Depreciation & Amoritzation $712.1M $705.2M $619.9M $683.7M $596.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$71.7M -$108M -$451.8M -$463.4M -$211.4M
Change in Inventories -- -- -- -- --
Cash From Operations $36.7B -$7.6B -$1.9B -$13.1B -$3.3B
 
Capital Expenditures $674.5M $616M $596.3M $464.9M $833.8M
Cash Acquisitions $4.6M -$33.8M $122.3M -$35.9M -$73.1M
Cash From Investing -$507.4M -$513.2M -$326.5M -$609.7M -$932M
 
Dividends Paid (Ex Special Dividend) -$130.9M -$894.5M -$795.2M -$940.8M -$1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$590M $135K -- $42.4M
Other Financing Activities -- -- $94.9M $20.6M $55.2M
Cash From Financing $724.5M -$1.5B -$795.9M -$1.2B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.9B -$9.7B -$3.1B -$14.8B -$5.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36B -$8.2B -$2.5B -$13.5B -$4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $531.4M $555.4M $878.6M $1.1B $989.1M
Depreciation & Amoritzation $165.1M $152.6M $146.1M $145.6M $142.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.6M $13.5M -$94.5M -$101M -$12.6M
Change in Inventories -- -- -- -- --
Cash From Operations $22B $853.9M $8.2B -$7.7B -$1.2B
 
Capital Expenditures $112.1M $79.7M $170.8M $64.1M $90.5M
Cash Acquisitions -- -- -$4.3M -$27.2M -$12.6M
Cash From Investing -$103.6M -$44.9M -$125.7M -$86.9M -$98.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.2M -- -$42.4M --
Other Financing Activities -- -- -$1.1M $1.1M $1.1M
Cash From Financing -$16.9M -$7.9M -$6.4M -$55.4M -$7.4M
 
Beginning Cash (CF) $43.2B $51.1B $38.3B $39.8B $26.4B
Foreign Exchange Rate Adjustment -$20.5M $16.8M $114.9M -$78.2M $71.6M
Additions / Reductions $21.9B $801.2M $8.1B -$7.8B -$1.3B
Ending Cash (CF) $65B $51.9B $46.5B $32B $25.2B
 
Levered Free Cash Flow $21.9B $774.3M $8B -$7.7B -$1.3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock